Financhill
Sell
30

CDNA Quote, Financials, Valuation and Earnings

Last price:
$17.64
Seasonality move :
11.22%
Day range:
$18.16 - $19.03
52-week range:
$7.42 - $34.84
Dividend yield:
0%
P/E ratio:
18.55x
P/S ratio:
3.21x
P/B ratio:
2.77x
Volume:
767.6K
Avg. volume:
941.3K
1-year change:
71.69%
Market cap:
$1B
Revenue:
$333.8M
EPS (TTM):
$1.02
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $192.2M $296.4M $321.8M $280.3M $333.8M
Revenue Growth (YoY) 51.25% 54.22% 8.57% -12.89% 19.07%
 
Cost of Revenues $63.1M $97.4M $112.2M $102M $109.6M
Gross Profit $129.1M $199M $209.6M $178.3M $224.2M
Gross Profit Margin 67.16% 67.14% 65.13% 63.61% 67.16%
 
R&D Expenses $48.9M $76.5M $90.4M $81.9M $72.4M
Selling, General & Admin $102.7M $152.2M $196.4M $201.2M $205.5M
Other Inc / (Exp) -$2.3M -$2.5M -$2.8M -$97.3M $94.8M
Operating Expenses $146.8M $228.7M $286.8M $283.1M $277.9M
Operating Income -$17.7M -$29.7M -$77.2M -$104.7M -$53.8M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$19.8M -$32.1M -$76.2M -$190.1M $52.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$1M -$1.4M $379K $141K $310K
Net Income to Company -$18.7M -$30.7M -$76.6M -$190.3M $52.5M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$18.7M -$30.7M -$76.6M -$190.3M $52.5M
 
Basic EPS (Cont. Ops) -$0.40 -$0.59 -$1.44 -$3.54 $1.00
Diluted EPS (Cont. Ops) -$0.40 -$0.59 -$1.44 -$3.54 $0.93
Weighted Average Basic Share $46.5M $52.2M $53.3M $53.8M $52.8M
Weighted Average Diluted Share $46.5M $52.2M $53.3M $53.8M $56.6M
 
EBITDA -$8.2M -$17.8M -$61.2M -$84.9M -$34M
EBIT -$17.7M -$29.7M -$77.2M -$104.7M -$53.8M
 
Revenue (Reported) $192.2M $296.4M $321.8M $280.3M $333.8M
Operating Income (Reported) -$17.7M -$29.7M -$77.2M -$104.7M -$53.8M
Operating Income (Adjusted) -$17.7M -$29.7M -$77.2M -$104.7M -$53.8M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $58.6M $79.2M $82.4M $65.6M $86.6M
Revenue Growth (YoY) 63.71% 35.09% 3.99% -20.41% 32.04%
 
Cost of Revenues $18.9M $27M $29.5M $25.6M $28.2M
Gross Profit $39.8M $52.2M $52.9M $40M $58.4M
Gross Profit Margin 67.8% 65.92% 64.2% 60.94% 67.45%
 
R&D Expenses $13.3M $22M $23.6M $18.3M $16.5M
Selling, General & Admin $29.5M $45.6M $48.4M $46.5M $61.8M
Other Inc / (Exp) -$744K -$1.7M -$906K -$96.2M $95M
Operating Expenses $42.8M $67.6M $72M $64.8M $78.3M
Operating Income -$3.1M -$15.4M -$19.1M -$24.9M -$19.9M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$3.7M -$17.1M -$18.2M -$117.9M $78.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$171K -$901K $173K $165K $171K
Net Income to Company -$3.5M -$16.2M -$18.3M -$118.1M $78M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$3.5M -$16.2M -$18.3M -$118.1M $78M
 
Basic EPS (Cont. Ops) -$0.07 -$0.31 -$0.34 -$2.20 $1.62
Diluted EPS (Cont. Ops) -$0.07 -$0.31 -$0.34 -$2.20 $1.51
Weighted Average Basic Share $49.3M $52.9M $53.5M $53.4M $54.3M
Weighted Average Diluted Share $49.3M $52.9M $53.5M $53.4M $69.7M
 
EBITDA -$471K -$12M -$14.6M -$19.8M -$15.2M
EBIT -$3.1M -$15.4M -$19.1M -$24.9M -$19.9M
 
Revenue (Reported) $58.6M $79.2M $82.4M $65.6M $86.6M
Operating Income (Reported) -$3.1M -$15.4M -$19.1M -$24.9M -$19.9M
Operating Income (Adjusted) -$3.1M -$15.4M -$19.1M -$24.9M -$19.9M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $192.2M $296.4M $321.8M $280.3M $333.8M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $63.1M $97.4M $112.2M $102M $109.6M
Gross Profit $129.1M $199M $209.6M $178.3M $224.2M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $48.9M $76.5M $90.4M $81.9M $72.4M
Selling, General & Admin $102.7M $152.2M $196.4M $201.2M $205.5M
Other Inc / (Exp) -$2.3M -$2.5M -$2.8M -$97.3M $94.8M
Operating Expenses $146.8M $228.7M $286.8M $283.1M $277.9M
Operating Income -$17.7M -$29.7M -$77.2M -$104.7M -$53.8M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$19.8M -$32.1M -$76.2M -$190.1M $52.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$1M -$1.4M $379K $141K $310K
Net Income to Company -$18.7M -$30.7M -$76.6M -$190.3M $52.5M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$18.7M -$30.7M -$76.6M -$190.3M $52.5M
 
Basic EPS (Cont. Ops) -$0.42 -$0.59 -$1.44 -$3.53 $1.13
Diluted EPS (Cont. Ops) -$0.42 -$0.59 -$1.44 -$3.53 $1.02
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -$8.2M -$17.8M -$61.2M -$84.9M -$34M
EBIT -$17.7M -$29.7M -$77.2M -$104.7M -$53.8M
 
Revenue (Reported) $192.2M $296.4M $321.8M $280.3M $333.8M
Operating Income (Reported) -$17.7M -$29.7M -$77.2M -$104.7M -$53.8M
Operating Income (Adjusted) -$17.7M -$29.7M -$77.2M -$104.7M -$53.8M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $296.4M $321.8M $280.3M $333.8M --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $97.4M $112.2M $102M $109.6M --
Gross Profit $199M $209.6M $178.3M $224.2M --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $76.5M $90.4M $81.9M $72.4M --
Selling, General & Admin $152.2M $196.4M $201.2M $205.5M --
Other Inc / (Exp) -$2.5M -$2.8M -$97.3M $94.8M --
Operating Expenses $228.7M $286.8M $283.1M $277.9M --
Operating Income -$29.7M -$77.2M -$104.7M -$53.8M --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$32.1M -$76.2M -$190.1M $52.9M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$1.4M $379K $141K $310K --
Net Income to Company -$30.7M -$76.6M -$190.3M $52.5M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$30.7M -$76.6M -$190.3M $52.5M --
 
Basic EPS (Cont. Ops) -$0.59 -$1.44 -$3.53 $1.13 --
Diluted EPS (Cont. Ops) -$0.59 -$1.44 -$3.53 $1.02 --
Weighted Average Basic Share $208.9M $213.3M $215.1M $211.1M --
Weighted Average Diluted Share $208.9M $213.3M $215.1M $226.5M --
 
EBITDA -$17.8M -$61.2M -$84.9M -$34M --
EBIT -$29.7M -$77.2M -$104.7M -$53.8M --
 
Revenue (Reported) $296.4M $321.8M $280.3M $333.8M --
Operating Income (Reported) -$29.7M -$77.2M -$104.7M -$53.8M --
Operating Income (Adjusted) -$29.7M -$77.2M -$104.7M -$53.8M --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $134.7M $348.5M $89.9M $82.2M $114.7M
Short Term Investments $90M -- $203.2M $153.2M $146M
Accounts Receivable, Net $34.6M $59.8M $66.3M $51.1M $64.6M
Inventory $10M $17.2M $19.2M $19.5M $19.5M
Prepaid Expenses -- -- -- -- --
Other Current Assets $3.8M $7.9M $9.2M $7.8M $7.1M
Total Current Assets $273.1M $433.4M $387.8M $313.7M $351.8M
 
Property Plant And Equipment $25.9M $40M $70.2M $65.1M $57.9M
Long-Term Investments -- -- -- -- --
Goodwill $23.9M $37M $37.5M $40.3M $40.3M
Other Intangibles $44.4M $50.2M $43.1M $45.7M $38.2M
Other Long-Term Assets $1.3M $6M $4.4M $1.9M $2.8M
Total Assets $368.5M $566.6M $543M $466.8M $491.1M
 
Accounts Payable $9.7M $13.3M $9.9M $12.9M $7.7M
Accrued Expenses $12.3M $23M $33.8M $28.3M $29.6M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $2M $4M $5.6M $5.9M $6.1M
Other Current Liabilities $738K $4.7M $2.3M $5.6M $2.5M
Total Current Liabilities $69.2M $77.3M $76M $78.1M $89.4M
 
Long-Term Debt -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $90.8M $100.7M $112.1M $205.5M $112.6M
 
Common Stock $49K $52K $52K $49K $51K
Other Common Equity Adj -$2.1M -$4.7M -$7.5M -$7M -$8.6M
Common Equity $277.7M $465.9M $430.9M $261.3M $378.4M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $277.7M $465.9M $430.9M $261.3M $378.4M
 
Total Liabilities and Equity $368.5M $566.6M $543M $466.8M $491.1M
Cash and Short Terms $224.7M $348.5M $293.1M $235.4M $260.7M
Total Debt -- -- -- -- --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $134.7M $348.5M $89.9M $82.2M $114.7M
Short Term Investments $90M -- $203.2M $153.2M $146M
Accounts Receivable, Net $34.6M $59.8M $66.3M $51.1M $64.6M
Inventory $10M $17.2M $19.2M $19.5M $19.5M
Prepaid Expenses -- -- -- -- --
Other Current Assets $3.8M $7.9M $9.2M $7.8M $7.1M
Total Current Assets $273.1M $433.4M $387.8M $313.7M $351.8M
 
Property Plant And Equipment $25.9M $40M $70.2M $65.1M $57.9M
Long-Term Investments -- -- -- -- --
Goodwill $23.9M $37M $37.5M $40.3M $40.3M
Other Intangibles $44.4M $50.2M $43.1M $45.7M $38.2M
Other Long-Term Assets $1.3M $6M $4.4M $1.9M $2.8M
Total Assets $368.5M $566.6M $543M $466.8M $491.1M
 
Accounts Payable $9.7M $13.3M $9.9M $12.9M $7.7M
Accrued Expenses $12.3M $23M $33.8M $28.3M $29.6M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $2M $4M $5.6M $5.9M $6.1M
Other Current Liabilities $738K $4.7M $2.3M $5.6M $2.5M
Total Current Liabilities $69.2M $77.3M $76M $78.1M $89.4M
 
Long-Term Debt -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $90.8M $100.7M $112.1M $205.5M $112.6M
 
Common Stock $49K $52K $52K $49K $51K
Other Common Equity Adj -$2.1M -$4.7M -$7.5M -$7M -$8.6M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $277.7M $465.9M $430.9M $261.3M $378.4M
 
Total Liabilities and Equity $368.5M $566.6M $543M $466.8M $491.1M
Cash and Short Terms $224.7M $348.5M $293.1M $235.4M $260.7M
Total Debt -- -- -- -- --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$18.7M -$30.7M -$76.6M -$190.3M $52.5M
Depreciation & Amoritzation $9.5M $11.9M $16M $19.8M $19.8M
Stock-Based Compensation $23.4M $36.1M $46.6M $49.1M $66.4M
Change in Accounts Receivable -$10.4M -$24.4M -$6.7M $16M -$13.7M
Change in Inventories -$3.2M -$6.9M -$2.9M $54K -$1M
Cash From Operations $33.4M -$19.3M -$25.2M -$18.4M $38M
 
Capital Expenditures $10.4M $20.3M $24.3M $9.2M $6.5M
Cash Acquisitions -- -$15.4M -$610K -$6.7M --
Cash From Investing -$100.4M $47.7M -$228.5M $40.4M -$483K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$183K -$66K -- -- --
Repurchase of Common Stock -- -- -$642K -$27.5M -$522K
Other Financing Activities -$4.5M -$18.1M -$8.6M -$3.7M -$15.4M
Cash From Financing $163.1M $185.6M -$4.5M -$29.6M -$5.6M
 
Beginning Cash (CF) $38.5M $134.9M $348.7M $90.4M $82.8M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $96.2M $214.1M -$258.3M -$7.5M $32M
Ending Cash (CF) $134.9M $348.7M $90.4M $82.8M $115.3M
 
Levered Free Cash Flow $23.1M -$39.6M -$49.6M -$27.6M $31.6M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$3.5M -$16.2M -$18.3M -$118.1M $78M
Depreciation & Amoritzation $2.6M $3.4M $4.5M $5M $4.7M
Stock-Based Compensation $6M $9.5M $12.1M $10M $26.2M
Change in Accounts Receivable -$5M -$2.8M $4.2M $665K $1.8M
Change in Inventories $412K $2.5M -$601K -$704K -$1.3M
Cash From Operations $7.2M $4.2M $7.2M -$8.4M $21.9M
 
Capital Expenditures $440K $5.8M $3.3M $1.6M $1.5M
Cash Acquisitions -- -$11.9M -- -- --
Cash From Investing -$90.5M -$7.8M $2.5M $41.4M -$2.1M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$47K -- -- -- --
Repurchase of Common Stock -- -- -$642K -$26M --
Other Financing Activities -$526K -$2.7M -$2M -$920K -$6.5M
Cash From Financing $4M -$834K -$2.4M -$26.9M -$903K
 
Beginning Cash (CF) $214.1M $353.3M $83.2M $76.6M $96M
Foreign Exchange Rate Adjustment $210K -$146K -$2K $112K $407K
Additions / Reductions -$79.3M -$4.5M $7.3M $6.1M $18.9M
Ending Cash (CF) $134.9M $348.7M $90.4M $82.8M $115.3M
 
Levered Free Cash Flow $6.7M -$1.7M $3.9M -$10M $20.4M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$18.7M -$30.7M -$76.6M -$190.3M $52.5M
Depreciation & Amoritzation $9.5M $11.9M $16M $19.8M $19.8M
Stock-Based Compensation $23.4M $36.1M $46.6M $49.1M $66.4M
Change in Accounts Receivable -$10.4M -$24.4M -$6.7M $16M -$13.7M
Change in Inventories -$3.2M -$6.9M -$2.9M $54K -$1M
Cash From Operations $33.4M -$19.3M -$25.2M -$18.4M $38M
 
Capital Expenditures $10.4M $20.3M $24.3M $9.2M $6.5M
Cash Acquisitions -- -$15.4M -$610K -$6.7M --
Cash From Investing -$100.4M $47.7M -$228.5M $40.4M -$483K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$183K -$66K -- -- --
Repurchase of Common Stock -- -- -$642K -$27.5M -$522K
Other Financing Activities -$4.5M -$18.1M -$8.6M -$3.7M -$15.4M
Cash From Financing $163.1M $185.6M -$4.5M -$29.6M -$5.6M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $96.2M $214.1M -$258.3M -$7.5M $32M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $23.1M -$39.6M -$49.6M -$27.6M $31.6M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders -$30.7M -$76.6M -$190.3M $52.5M --
Depreciation & Amoritzation $11.9M $16M $19.8M $19.8M --
Stock-Based Compensation $36.1M $46.6M $49.1M $66.4M --
Change in Accounts Receivable -$24.4M -$6.7M $16M -$13.7M --
Change in Inventories -$6.9M -$2.9M $54K -$1M --
Cash From Operations -$19.3M -$25.2M -$18.4M $38M --
 
Capital Expenditures $20.3M $24.3M $9.2M $6.5M --
Cash Acquisitions -$15.4M -$610K -$6.7M -- --
Cash From Investing $47.7M -$228.5M $40.4M -$483K --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$66K -- -- -- --
Repurchase of Common Stock -- -$642K -$27.5M -$522K --
Other Financing Activities -$18.1M -$8.6M -$3.7M -$15.4M --
Cash From Financing $185.6M -$4.5M -$29.6M -$5.6M --
 
Beginning Cash (CF) $1.1B $771M $330.6M $369M --
Foreign Exchange Rate Adjustment -$303K $23K -$112K $532K --
Additions / Reductions $214.1M -$258.3M -$7.5M $32M --
Ending Cash (CF) $1.3B $512.7M $322.9M $401.5M --
 
Levered Free Cash Flow -$39.6M -$49.6M -$27.6M $31.6M --

SEE THE 1% OF STOCKS YOU NEED TO OWN FOR MASSIVE RETURNS

GET BETTER TRADE IDEAS

Popular

3 Safest Stocks to Buy Now
3 Safest Stocks to Buy Now

With the S&P 500 now in correction and stocks selling…

Tesla Stock: The Bear Case
Tesla Stock: The Bear Case

The recent stock market drop has been a punishing time…

Is VUG a Good ETF to Buy?
Is VUG a Good ETF to Buy?

For the last few years, earnings growth from the tech…

Stock Ideas

Sell
46
Is AAPL Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 36x

Sell
48
Is MSFT Stock a Buy?

Market Cap: $2.8T
P/E Ratio: 32x

Buy
52
Is NVDA Stock a Buy?

Market Cap: $2.8T
P/E Ratio: 39x

Alerts

Sell
50
TREE alert for Mar 13

LendingTree [TREE] is up 1.53% over the past day.

Buy
57
INOD alert for Mar 13

Innodata [INOD] is down 7.4% over the past day.

Sell
40
VIST alert for Mar 13

Vista Energy SAB de CV [VIST] is up 0.36% over the past day.

THE #1 STOCK ANALYSIS TOOL
TO MAKE SMARTER BUY AND SELL DECISIONS

Show me the best stock